| Droits TV | $2.3M |
| Bonus TV de Classement | $124K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $986K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $54K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $735K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $3.5M | $3.0M | $465K | $12.8M |
| Apr 2027 | $3.5M | $2.2M | $1.3M | $12.4M |
| Mar 2027 | $3.5M | $2.2M | $1.4M | $11.0M |
| Feb 2027 | $4.9M | $2.3M | $2.6M | $9.7M |
| Jan 2027 | $3.6M | $2.4M | $1.2M | $7.1M |
| Dec 2026 | $3.7M | $2.5M | $1.2M | $5.9M |
| Nov 2026 | $3.7M | $2.5M | $1.1M | $4.7M |
| Oct 2026 | $3.8M | $5.1M | $-1.3M | $3.5M |
| Sep 2026 | $3.8M | $2.1M | $1.7M | $4.8M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $209K |
| Westside Builders | $212K |